Search Markets Shelf Playbook

product

Search
Markets
Shelf
Playbook
Pricing
Terminal ↗

markets

Los Angeles
Houston
Atlanta
Tampa
Columbus
Memphis
Cleveland
San Antonio

method

The 1% rule
Buy & Hold
BRRRR
Comps
Deal calculator
How the model works

© 2026 OnePercent · Estimates carry bands, never promises.the line

689 Church Rd, Mountain Dale, NY 12763 — $675,000 · 1bd · ~0.2% rule | OnePercent

689 Church Rd, Mountain Dale, NY 12763

$675,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Mountain Dale 12763·689 Church Rd, Mountain Dale, NY 12763

Last confirmed 3 days ago

689 Church Rd, Mountain Dale, NY 12763

1 bd · 1 ba · built 2018 · Mountain Dale · LAND·source listing ↗

$675,000

rent, three ways

OnePercent model (vv1)$1,667/mo

p10–p90 confidence band

HUD Fair Market Rent · 12763 · 1BR$1,600/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Sullivan

Flood risk indexRelatively High FEMA NRI

Median household income$55,741

Median area rent—

Median home value$262,800

the verdict

0.25%vs 1.0% target

Modeled rent: $1,667/morent estimate
Property tax: —listing
Insurance: $1,725/yrstate avg
HOA: Nonelisting

Cap rate: 0.9%
Cash flow: $2,905/mo
Cash-on-cash: -22.5%

financing: 20% down · — (FRED, live) · 30yr

$675,000

0.25% · rent $1,667

Intrinsic value · income approach

$275,589

145% above intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.

Unlock with Pro